Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 1299360 |
35 |
3 143 000 $ |
89 800 $ |
20 083 $ |
90 374 $ |
12.11 |
18.279 |
0.05 |
1.22 |
517 669 $ |
6 % |
18 % |
38 % |
| Yields of the investment |
| Cashdown |
517 669 $ |
|
| Before capitalization |
31 532 $ |
6 % |
| After capitalization 31 532 $ + 62 956 $ (average mortgage paid) = |
94 487 $ |
18 % |
| After capitalization and appreciation (PV) |
194 607 $ |
38 % |
| Ratios |
| Price per unit |
= 3 143 000 $ ÷ 35 logements |
89 800 $ |
| Price per room |
= 3 143 000 $ ÷ 156,5 pièces |
20 083 $ |
| Price per room x 4 1/2 |
|
90 374 $ |
| GRM ratio |
3 143 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
12.11 |
| NRM ratio |
3 143 000 $ ÷
171 951 $ (Net income) |
18.279 |
| Cap. Rate |
171 951 $ (Net income) ÷
3 143 000 $ |
5.47 % |
| DCR ratio |
171 951 $ (Net income) ÷
140 420 $ |
1.22 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
